92 Woodmoor Ct, Leavenworth, KS 66048

3 bd · 2 ba · 1,568 sqft · built 2026 · Leavenworth · MOBILE·source listing ↗

$109,999

rent, three ways

OnePercent model (vv1)$1,801/mo

p10–p90 confidence band

HUD Fair Market Rent · 66048 · 3BR$1,430/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Leavenworth

Flood risk indexRelatively Moderate FEMA NRI

Median household income$72,734

Median area rent$1,029/mo

Median home value$219,100

the verdict

1.64%vs 1.2% target

financing: 20% down · — (FRED, live) · 30yr

$109,999

1.64% · rent $1,801

Intrinsic value · income approach

$247,005

55% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.